$360,000
●
Condo -
Off Market
10 Karen Circle #2
Billerica, MA 01821
2 Beds
1 Bath
735 Ft²
$2,440
Est. Monthly
$386
HOA / Fees
7.32%
Cap Rate
About This Property
Investor's Dream! Opportunity to immediately cash flow on this
prime rental unit with existing long term tenants. Pride of
ownership shows in this fully renovated ground floor unit,
including new LVP flooring throughout, newer windows, appliances
and more. The unit boasts two bright, generously sized bedrooms and
a large living room. The kitchen offers granite countertops, a new
dishwasher, and plenty of prep space. This unit is ideal for an
investor looking to add to their portfolio and quickly obtain a
steady, cash flowing asset. Existing tenants recently resigned to a
12 month lease paying $2,200/month.
Unit Size
735 Ft²
Days on Market
-
Land Size
-
Price per sqft
$490
Property Type
Condo
Property Taxes
$286
HOA Dues
$386
Year Built
1979
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 years ago (MLSPIN #73408212)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 5, 2025 | Sold | ||
| Sold | |||
| Jul 29, 2025 | In contract | - | |
| In contract | |||
| Jul 23, 2025 | Listed by RE/MAX Triumph Realty | $359,900 | |
| Listed by RE/MAX Triumph Realty | |||
Property Highlights
Parking Available
Air Conditioning
Parking Details
Parking Features: Off Street, Assigned
Interior Details
Full Bathrooms: 1
Appliances: Range, Oven, Dishwasher, Refrigerator
Flooring Type: Vinyl / VCT
Rooms: 5
Basement: N
Exterior Details
Has Property Attached
Square Footage: 735
Security Features: Intercom
Year Built Source: Public Records
Year Built: 1979
Waterfront Features: Lake/Pond
Building Name: Mitchell Estates
Building Area Total: 735
Building Area Units: Square Feet
Construction Materials: Brick
Patio and Porch Features: Covered
Lot Size Units: Acres
Water Source: Public
Financial Details
Tax Assessed Value: $302,800
Tax Annual Amount: $3,433
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air, Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Gas, Water, Sewer, Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal, Trash, Heat, Road Maintenance
HOA/Condo/Coop Amenities: Hot Water, Laundry, Storage
HOA Fee: $386
HOA Fee Frequency: Monthly
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
09/09/2026
|
1 Bed
|
1 Bath
|
621 ft²
|
$285,000
1 Bed
1 Bath
621 ft²
|
$285,000
10/23/2026
|
Paul Hryb
Maloney Properties, Inc.
| |
|
08/13/2025
|
2 Bed
|
1 Bath
|
741 ft²
|
$355,000
2 Bed
1 Bath
741 ft²
|
$345,000
-2.82%
10/15/2025
|
Nicholas Pagliarulo
Cityscapes International Realty
| |
|
07/23/2025
|
2 Bed
|
1 Bath
|
735 ft²
|
$359,900
2 Bed
1 Bath
735 ft²
|
$360,000
+0.03%
09/05/2025
|
Marc Ashman
RE/MAX Triumph Realty
| |
|
01/07/2025
|
1 Bed
|
1 Bath
|
618 ft²
|
$274,900
1 Bed
1 Bath
618 ft²
|
$270,000
-1.78%
03/07/2025
|
Candor Realty Group
Four Points Real Estate, LLC
| |
|
05/15/2024
|
1 Bed
|
1 Bath
|
621 ft²
|
$263,000
1 Bed
1 Bath
621 ft²
|
$280,000
+6.46%
06/24/2024
|
Paul Hryb
Maloney Properties, Inc.
| |
|
07/13/2023
|
2 Bed
|
1 Bath
|
741 ft²
|
$309,900
2 Bed
1 Bath
741 ft²
|
$340,000
+9.71%
08/18/2023
|
Michael Austin
Austin Realty Group
| |
|
02/04/2022
|
2 Bed
|
1 Bath
|
741 ft²
|
$275,000
2 Bed
1 Bath
741 ft²
|
$290,000
+5.45%
03/04/2022
|
Team Kruzel Jordan Realty
Keller Williams Realty
| |
|
08/01/2020
|
2 Bed
|
1 Bath
|
741 ft²
|
$249,900
2 Bed
1 Bath
741 ft²
|
$255,000
+2.04%
08/14/2020
|
Anupama Suri
Coldwell Banker Residential Brokerage - Concord
| |
|
05/31/2020
|
2 Bed
|
1 Bath
|
741 ft²
|
$235,000
2 Bed
1 Bath
741 ft²
|
$220,000
-6.38%
07/31/2020
|
Gary Santos
Park Hill Real Estate, Inc.
| |
|
08/13/2019
|
1 Bed
|
1 Bath
|
620 ft²
|
$189,900
1 Bed
1 Bath
620 ft²
|
$183,000
-3.63%
10/01/2019
|
John C. Cissel III
Cornerstone Adivsory Services, LLC
| |
|
03/01/2018
|
2 Bed
|
1 Bath
|
741 ft²
|
$210,000
2 Bed
1 Bath
741 ft²
|
$225,000
+7.14%
04/19/2018
|
Beverlee Vidoli
RE/MAX Realty Experts
| |
|
12/05/2014
|
1 Bed
|
1 Bath
|
619 ft²
|
$129,900
1 Bed
1 Bath
619 ft²
|
$122,000
-6.08%
02/26/2015
|
Kathleen Murphy
Lamacchia Realty, Inc.
| |
|
08/23/2014
|
2 Bed
|
1 Bath
|
733 ft²
|
$145,900
2 Bed
1 Bath
733 ft²
|
$140,000
-4.04%
10/14/2014
|
Amir Tabrizi
Kavosh Properties
| |
|
07/11/2014
|
1 Bed
|
1 Bath
|
618 ft²
|
$112,000
1 Bed
1 Bath
618 ft²
|
$106,500
-4.91%
08/25/2014
|
Jeanne Haynes
ZipRealty, Inc
| |
|
06/12/2013
|
2 Bed
|
1 Bath
|
733 ft²
|
$137,900
2 Bed
1 Bath
733 ft²
|
$135,000
-2.10%
08/27/2013
|
Gail Descoteaux
Sunrise Realty
| |
|
05/10/2013
|
1 Bed
|
1 Bath
|
620 ft²
|
$104,900
1 Bed
1 Bath
620 ft²
|
$98,500
-6.10%
07/30/2013
|
Clifford Critch
RE/MAX Triumph Realty
| |
|
04/08/2013
|
2 Bed
|
1 Bath
|
741 ft²
|
$129,000
2 Bed
1 Bath
741 ft²
|
$126,000
-2.33%
06/26/2013
|
Patti Fitzgerald
Coldwell Banker Realty
| |
|
02/28/2012
|
2 Bed
|
1 Bath
|
741 ft²
|
$129,900
2 Bed
1 Bath
741 ft²
|
$130,000
+0.08%
05/31/2012
|
Kathleen Murphy
RE/MAX Triumph Realty
| |
|
01/25/2012
|
1 Bed
|
1 Bath
|
-
|
$79,900
1 Bed
1 Bath
|
$75,000
-6.13%
05/18/2012
|
Josephine Porter
LAER Realty Partners
| |
|
05/22/2011
|
1 Bed
|
1 Bath
|
621 ft²
|
$99,900
1 Bed
1 Bath
621 ft²
|
$90,000
-9.91%
12/29/2011
|
Chrisanne Connolly
Wilson Wolfe Real Estate
| |
|
03/28/2011
|
2 Bed
|
1 Bath
|
733 ft²
|
$146,400
2 Bed
1 Bath
733 ft²
|
-
-
|
Dawn Sylvester
RE/MAX Triumph Realty
| |
|
10/14/2010
|
1 Bed
|
1 Bath
|
621 ft²
|
$89,000
1 Bed
1 Bath
621 ft²
|
-
-
|
Maureen C Roberts
Berkshire Hathaway FL Realty
| |
|
07/20/2010
|
1 Bed
|
1 Bath
|
619 ft²
|
$99,957
1 Bed
1 Bath
619 ft²
|
$84,000
-15.96%
01/07/2011
|
Russell Ozana
Coco, Early & Associates
| |
|
12/07/2009
|
1 Bed
|
1 Bath
|
620 ft²
|
$925
1 Bed
1 Bath
620 ft²
|
$925
01/04/2010
|
Pamela Walker
Prudential Suburban Realtors
| |
|
09/21/2008
|
1 Bed
|
1 Bath
|
621 ft²
|
$115,000
1 Bed
1 Bath
621 ft²
|
$113,500
-1.30%
11/24/2008
|
Deborah Stein
Coldwell Banker Realty - Newton
| |
|
04/01/2007
|
1 Bed
|
1 Bath
|
621 ft²
|
$129,900
1 Bed
1 Bath
621 ft²
|
$130,900
+0.77%
08/27/2007
|
Stephanie Rizzuto
RE/MAX Andrew Realty Services
| |
|
10/23/2006
|
1 Bed
|
1 Bath
|
622 ft²
|
$146,900
1 Bed
1 Bath
622 ft²
|
$142,000
-3.34%
01/05/2007
|
Timothy Kieran
Sterling Lion, LLC
| |
|
10/17/2006
|
1 Bed
|
1 Bath
|
620 ft²
|
$134,900
1 Bed
1 Bath
620 ft²
|
$130,000
-3.63%
03/30/2007
|
Rhonda R. Amir
RE/MAX Destiny
| |
|
09/05/2006
|
2 Bed
|
1 Bath
|
737 ft²
|
$159,900
2 Bed
1 Bath
737 ft²
|
$150,000
-6.19%
11/30/2006
|
Bryan Lane
RE/MAX Landmark, REALTORS®
| |
|
06/28/2006
|
1 Bed
|
1 Bath
|
619 ft²
|
$119,900
1 Bed
1 Bath
619 ft²
|
$115,000
-4.09%
07/24/2006
|
Bryan Lane
RE/MAX Landmark, REALTORS®
| |
|
05/07/2005
|
1 Bed
|
1 Bath
|
621 ft²
|
$134,900
1 Bed
1 Bath
621 ft²
|
$134,900
07/15/2005
|
William Ferguson
Re/max Properties
| |
|
10/23/2004
|
1 Bed
|
1 Bath
|
610 ft²
|
$142,900
1 Bed
1 Bath
610 ft²
|
$138,900
-2.80%
01/28/2005
|
Robert Braun
Donahue Real Estate
| |
|
06/03/2004
|
2 Bed
|
1 Bath
|
741 ft²
|
$174,900
2 Bed
1 Bath
741 ft²
|
$172,500
-1.37%
07/06/2004
|
Nancy Rogers
LAER Realty Partners
| |
|
09/04/2003
|
1 Bed
|
1 Bath
|
621 ft²
|
$129,900
1 Bed
1 Bath
621 ft²
|
$129,900
04/01/2004
|
Kerry Stap
Century 21 Travis R. E.
| |
|
03/11/2003
|
2 Bed
|
1 Bath
|
741 ft²
|
$153,900
2 Bed
1 Bath
741 ft²
|
$154,000
+0.06%
05/29/2003
|
Joan Denaro
CENTURY 21 Landmark Realty
| |
|
07/09/2002
|
2 Bed
|
1 Bath
|
741 ft²
|
$153,900
2 Bed
1 Bath
741 ft²
|
$151,000
-1.88%
08/16/2002
|
Debbie Epsimos
Century 21 Travis R. E.
| |
|
04/18/2002
|
2 Bed
|
1 Bath
|
733 ft²
|
$139,900
2 Bed
1 Bath
733 ft²
|
$139,900
09/13/2002
|
Mark Bettinson
EXIT Premier Real Estate
| |
|
11/05/2000
|
1 Bed
|
1 Bath
|
620 ft²
|
$89,900
1 Bed
1 Bath
620 ft²
|
$94,000
+4.56%
01/12/2001
|
Charles Bryson
Family Home Real Estate, Inc.
| |
|
01/26/1999
|
1 Bed
|
1 Bath
|
621 ft²
|
$64,900
1 Bed
1 Bath
621 ft²
|
$63,500
-2.16%
04/22/1999
|
Kathy Devine
ERA Key Realty Services
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017